ACC3142 Assessment 2 - Solution Report
Solution to Question 1(a)
(a) Standard Cost per Unit (10 marks)
TrekRoad:
- Steel: 25 kg × R65 = R1,625
- Engine: R1,200
- Labour: 5 hrs × R45 = R225
- Variable Overhead: R50
- Fixed Overhead: (5 hrs × R24) + R80 = R200
- Total = R3,275
TrekEntry:
- Steel: 25 kg × R65 = R1,625
- No Engine
- Labour: R225
- Variable Overhead: R50
- Fixed Overhead: R200
- Total = R2,075
Solution to Question 1(b)
(b) Actual Income Statement (10 marks)
Sales:
- TrekRoad: 3,000 units × R5,000 = R15,000,000
- TrekEntry: 3,000 units × R3,500 = R10,500,000
Total Revenue = R25,500,000
Cost of Sales:
- Steel (Issued): 180,000 kg × R65 = R11,700,000
- Engines: 3,500 units = R3,685,000 (FIFO)
ACC3142 Assessment 2 - Solution Report
- Labour: 30,000 hrs × R45 = R1,350,000
- Variable Overheads: 13,000 hrs × R60 = R780,000
- Fixed Overheads: R780,000 + R455,000 = R1,235,000
Total Costs = R18,750,000
Net Profit = R6,750,000
Solution to Question 1(c)
(c) Variance Analysis Report (50 marks)
1. Sales Volume Variance (Gross Profit Basis):
- TrekRoad: (3,000 - 1,250) × R1,725 = R3,018,750 Favourable
- TrekEntry: (3,000 - 3,750) × R925 = R693,750 Adverse
Net = R2,325,000 Favourable
2. Material Variances:
- Price: (R65 - R60) × 220,000 = R1,100,000 Favourable
- Usage: (187,500 - 180,000) × R65 = R487,500 Favourable
3. Labour Variances:
- Rate: (R40 - R45) × 30,000 = R150,000 Adverse
- Efficiency: (37,500 - 30,000) × R40 = R300,000 Favourable
4. Variable Overheads:
- Rate: (R50 - R60) × 13,000 = R130,000 Adverse
- Efficiency: (7,500 - 13,000) × R50 = R275,000 Adverse
5. Fixed Overheads:
- Dept 1: R780,000 - R600,000 = R180,000 Adverse
- Dept 2: R455,000 - R400,000 = R55,000 Adverse
ACC3142 Assessment 2 - Solution Report
Summary of Variances:
- Net Variance: R2,822,500 Favourable